[NTPM] YoY Quarter Result on 2023-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 215,716 209,490 193,166 197,674 195,530 180,989 170,367 4.01% YoY % 2.97% 8.45% -2.28% 1.10% 8.03% 6.23% - Horiz. % 126.62% 122.96% 113.38% 116.03% 114.77% 106.23% 100.00%
PBT -6,177 10,497 34,884 7,385 7,803 12,702 22,785 - YoY % -158.85% -69.91% 372.36% -5.36% -38.57% -44.25% - Horiz. % -27.11% 46.07% 153.10% 32.41% 34.25% 55.75% 100.00%
Tax -1,143 -4,880 -5,201 -4,313 -4,181 -2,652 -7,294 -26.56% YoY % 76.58% 6.17% -20.59% -3.16% -57.65% 63.64% - Horiz. % 15.67% 66.90% 71.31% 59.13% 57.32% 36.36% 100.00%
NP -7,320 5,617 29,683 3,072 3,622 10,050 15,491 - YoY % -230.32% -81.08% 866.24% -15.18% -63.96% -35.12% - Horiz. % -47.25% 36.26% 191.61% 19.83% 23.38% 64.88% 100.00%
NP to SH -7,320 5,617 29,683 3,072 3,622 10,050 15,491 - YoY % -230.32% -81.08% 866.24% -15.18% -63.96% -35.12% - Horiz. % -47.25% 36.26% 191.61% 19.83% 23.38% 64.88% 100.00%
Tax Rate - % 46.49 % 14.91 % 58.40 % 53.58 % 20.88 % 32.01 % - YoY % 0.00% 211.80% -74.47% 9.00% 156.61% -34.77% - Horiz. % 0.00% 145.24% 46.58% 182.44% 167.39% 65.23% 100.00%
Total Cost 223,036 203,873 163,483 194,602 191,908 170,939 154,876 6.26% YoY % 9.40% 24.71% -15.99% 1.40% 12.27% 10.37% - Horiz. % 144.01% 131.64% 105.56% 125.65% 123.91% 110.37% 100.00%
Net Worth 505,367 494,137 494,137 449,216 449,220 460,475 426,789 2.86% YoY % 2.27% 0.00% 10.00% -0.00% -2.44% 7.89% - Horiz. % 118.41% 115.78% 115.78% 105.25% 105.26% 107.89% 100.00%
Dividend 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div - - 8,984 8,984 8,984 8,984 - - YoY % 0.00% 0.00% 0.00% -0.00% -0.01% 0.00% - Horiz. % 0.00% 0.00% 99.99% 99.99% 99.99% 100.00% -
Div Payout % - % - % 30.27 % 292.46 % 248.05 % 89.40 % - % - YoY % 0.00% 0.00% -89.65% 17.90% 177.46% 0.00% - Horiz. % 0.00% 0.00% 33.86% 327.14% 277.46% 100.00% -
Equity 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 505,367 494,137 494,137 449,216 449,220 460,475 426,789 2.86% YoY % 2.27% 0.00% 10.00% -0.00% -2.44% 7.89% - Horiz. % 118.41% 115.78% 115.78% 105.25% 105.26% 107.89% 100.00%
NOSH 1,123,040 1,123,040 1,123,040 1,123,040 1,123,050 1,123,110 1,123,130 -0.00% YoY % 0.00% 0.00% 0.00% -0.00% -0.01% -0.00% - Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 100.00% 100.00%
Ratio Analysis 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin -3.39 % 2.68 % 15.37 % 1.55 % 1.85 % 5.55 % 9.09 % - YoY % -226.49% -82.56% 891.61% -16.22% -66.67% -38.94% - Horiz. % -37.29% 29.48% 169.09% 17.05% 20.35% 61.06% 100.00%
ROE -1.45 % 1.14 % 6.01 % 0.68 % 0.81 % 2.18 % 3.63 % - YoY % -227.19% -81.03% 783.82% -16.05% -62.84% -39.94% - Horiz. % -39.94% 31.40% 165.56% 18.73% 22.31% 60.06% 100.00%
Per Share 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 19.21 18.65 17.20 17.60 17.41 16.11 15.17 4.01% YoY % 3.00% 8.43% -2.27% 1.09% 8.07% 6.20% - Horiz. % 126.63% 122.94% 113.38% 116.02% 114.77% 106.20% 100.00%
EPS -0.70 0.50 2.60 0.30 0.30 0.90 1.40 - YoY % -240.00% -80.77% 766.67% 0.00% -66.67% -35.71% - Horiz. % -50.00% 35.71% 185.71% 21.43% 21.43% 64.29% 100.00%
DPS 0.00 0.00 0.80 0.80 0.80 0.80 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 0.4500 0.4400 0.4400 0.4000 0.4000 0.4100 0.3800 2.86% YoY % 2.27% 0.00% 10.00% 0.00% -2.44% 7.89% - Horiz. % 118.42% 115.79% 115.79% 105.26% 105.26% 107.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,123,200 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 19.21 18.65 17.20 17.60 17.41 16.11 15.17 4.01% YoY % 3.00% 8.43% -2.27% 1.09% 8.07% 6.20% - Horiz. % 126.63% 122.94% 113.38% 116.02% 114.77% 106.20% 100.00%
EPS -0.65 0.50 2.64 0.27 0.32 0.89 1.38 - YoY % -230.00% -81.06% 877.78% -15.62% -64.04% -35.51% - Horiz. % -47.10% 36.23% 191.30% 19.57% 23.19% 64.49% 100.00%
DPS 0.00 0.00 0.80 0.80 0.80 0.80 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 0.4499 0.4399 0.4399 0.3999 0.3999 0.4100 0.3800 2.85% YoY % 2.27% 0.00% 10.00% 0.00% -2.46% 7.89% - Horiz. % 118.39% 115.76% 115.76% 105.24% 105.24% 107.89% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.4400 0.4750 0.6600 0.4800 0.5000 0.5800 0.8500 -
P/RPS 2.29 2.55 3.84 2.73 2.87 3.60 5.60 -13.84% YoY % -10.20% -33.59% 40.66% -4.88% -20.28% -35.71% - Horiz. % 40.89% 45.54% 68.57% 48.75% 51.25% 64.29% 100.00%
P/EPS -67.51 94.97 24.97 175.48 155.03 64.82 61.63 - YoY % -171.09% 280.34% -85.77% 13.19% 139.17% 5.18% - Horiz. % -109.54% 154.10% 40.52% 284.73% 251.55% 105.18% 100.00%
EY -1.48 1.05 4.00 0.57 0.65 1.54 1.62 - YoY % -240.95% -73.75% 601.75% -12.31% -57.79% -4.94% - Horiz. % -91.36% 64.81% 246.91% 35.19% 40.12% 95.06% 100.00%
DY 0.00 0.00 1.21 1.67 1.60 1.38 0.00 - YoY % 0.00% 0.00% -27.54% 4.37% 15.94% 0.00% - Horiz. % 0.00% 0.00% 87.68% 121.01% 115.94% 100.00% -
P/NAPS 0.98 1.08 1.50 1.20 1.25 1.41 2.24 -12.87% YoY % -9.26% -28.00% 25.00% -4.00% -11.35% -37.05% - Horiz. % 43.75% 48.21% 66.96% 53.57% 55.80% 62.95% 100.00%
Price Multiplier on Announcement Date 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 13/03/23 18/03/22 - 20/03/20 29/03/19 23/03/18 10/03/17 -
Price 0.4600 0.4350 0.6100 0.3450 0.4950 0.5250 0.8500 -
P/RPS 2.39 2.33 3.55 1.96 2.84 3.26 5.60 -13.22% YoY % 2.58% -34.37% 81.12% -30.99% -12.88% -41.79% - Horiz. % 42.68% 41.61% 63.39% 35.00% 50.71% 58.21% 100.00%
P/EPS -70.57 86.97 23.08 126.12 153.48 58.67 61.63 - YoY % -181.14% 276.82% -81.70% -17.83% 161.60% -4.80% - Horiz. % -114.51% 141.12% 37.45% 204.64% 249.03% 95.20% 100.00%
EY -1.42 1.15 4.33 0.79 0.65 1.70 1.62 - YoY % -223.48% -73.44% 448.10% 21.54% -61.76% 4.94% - Horiz. % -87.65% 70.99% 267.28% 48.77% 40.12% 104.94% 100.00%
DY 0.00 0.00 1.31 2.32 1.62 1.52 0.00 - YoY % 0.00% 0.00% -43.53% 43.21% 6.58% 0.00% - Horiz. % 0.00% 0.00% 86.18% 152.63% 106.58% 100.00% -
P/NAPS 1.02 0.99 1.39 0.86 1.24 1.28 2.24 -12.28% YoY % 3.03% -28.78% 61.63% -30.65% -3.12% -42.86% - Horiz. % 45.54% 44.20% 62.05% 38.39% 55.36% 57.14% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
NTHB_Q3FY2023.pdf 
